|
Market Closed -
Other stock markets
|
After hours 01:07:21 pm | |||
| 49.38 EUR | +2.83% |
|
49.46 | +0.18% |
| 06:03am | United Auto Workers' Fain seeks reelection, buoyed by strike wins | RE |
| 05:11am | Daimler Truck launches new defence brand backed by multimillion-euro investment | RE |
Company Valuation: Mercedes-Benz Group AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 72,310 | 65,688 | 65,111 | 50,816 | 57,467 | 44,383 | - | - |
| Change | - | -9.16% | -0.88% | -21.95% | 13.09% | -22.77% | - | - |
| Enterprise Value (EV) 1 | 51,305 | 39,051 | 33,452 | 19,399 | 25,305 | 15,454 | 15,805 | 13,075 |
| Change | - | -23.89% | -14.34% | -42.01% | 30.45% | -38.93% | 2.27% | -17.27% |
| P/E Ratio | 3.14x | 4.53x | 4.65x | 5.28x | 11.2x | 8.12x | 6.38x | 5.49x |
| PBR | 1x | 0.77x | 0.72x | 0.58x | 0.62x | 0.48x | 0.46x | 0.44x |
| PEG | - | -0.1x | -7x | -0.2x | -0.2x | 0.8x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.43x | 0.44x | 0.42x | 0.35x | 0.43x | 0.34x | 0.32x | 0.32x |
| EV / Revenue | 0.31x | 0.26x | 0.22x | 0.13x | 0.19x | 0.12x | 0.12x | 0.09x |
| EV / EBITDA | 1.42x | 1.45x | 1.27x | 0.95x | 1.94x | 1.09x | 0.96x | 0.74x |
| EV / EBIT | 1.76x | 1.91x | 1.7x | 1.43x | 4.35x | 2.2x | 1.79x | 1.33x |
| EV / FCF | 5.96x | 4.8x | 2.96x | 2.12x | 4.67x | 3.54x | 2.85x | 2.09x |
| FCF Yield | 16.8% | 20.8% | 33.8% | 47.2% | 21.4% | 28.3% | 35% | 47.8% |
| Dividend per Share 2 | 5 | 5.2 | 5.3 | 4.3 | 3.5 | 3.444 | 3.596 | 3.999 |
| Rate of return | 7.4% | 8.47% | 8.47% | 7.99% | 5.83% | 7.17% | 7.49% | 8.33% |
| EPS 2 | 21.5 | 13.55 | 13.46 | 10.19 | 5.34 | 5.91 | 7.525 | 8.746 |
| Distribution rate | 23.3% | 38.4% | 39.4% | 42.2% | 65.5% | 58.3% | 47.8% | 45.7% |
| Net sales 1 | 167,971 | 150,017 | 153,218 | 145,594 | 132,214 | 132,144 | 136,707 | 140,391 |
| EBITDA 1 | 36,049 | 26,979 | 26,323 | 20,371 | 13,043 | 14,194 | 16,380 | 17,594 |
| EBIT 1 | 29,069 | 20,458 | 19,660 | 13,599 | 5,820 | 7,012 | 8,852 | 9,829 |
| Net income 1 | 23,006 | 14,501 | 14,261 | 10,207 | 5,141 | 5,610 | 6,935 | 7,767 |
| Net Debt 1 | -21,005 | -26,637 | -31,659 | -31,417 | -32,162 | -28,929 | -28,578 | -31,308 |
| Reference price 2 | 67.59 | 61.40 | 62.55 | 53.80 | 60.07 | 48.02 | 48.02 | 48.02 |
| Nbr of stocks (in thousands) | 1,069,837 | 1,069,837 | 1,040,937 | 944,530 | 956,669 | 924,351 | - | - |
| Announcement Date | 2/24/22 | 2/17/23 | 2/22/24 | 2/20/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.13x | 0.12x | 1.13x | 7.17% | 51.39B | |
| 9.1x | 1.33x | 12.08x | 3.68% | 226B | |
| 13.45x | 1.43x | 15.33x | 1.87% | 90.64B | |
| 6.83x | 0.35x | 2.8x | 0.92% | 73.49B | |
| 22.9x | 0.31x | 4.18x | 4.06% | 59.13B | |
| 27.01x | 1.46x | 8.21x | 2.11% | 51.79B | |
| 4.48x | 0.02x | 0.22x | 6.78% | 51.59B | |
| 6.33x | -0.05x | -0.36x | 5.98% | 47.11B | |
| 23.61x | 2.21x | 15.19x | 0.96% | 35.78B | |
| 16.69x | 0.59x | 6.94x | 4.97% | 34.29B | |
| Average | 13.85x | 0.78x | 6.57x | 3.85% | 72.1B | |
| Weighted average by Cap. | 12.33x | 0.91x | 8.09x | 3.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MBG Stock
- Valuation Mercedes-Benz Group AG
Select your edition
All financial news and data tailored to specific country editions
